Company Valuation: Mattr Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 346.1 968.2 1,036 806.1 488.2 742.2 - -
Change - 179.79% 6.99% -22.19% -39.44% 52.04% - -
Enterprise Value (EV) 1 346.1 968.2 934.3 938 983.5 1,142 1,099 1,128
Change - 179.79% -3.5% 0.39% 4.85% 16.11% -3.74% 2.63%
P/E -4.38x -32x 12.1x -211x 10.6x 19.7x 12.4x 8.99x
PBR 0.54x 1.38x 1.45x 1.15x 0.65x 0.97x 0.9x 0.84x
PEG - 0.5x -0x 2x -0x -1.3x 0.2x 0.2x
Capitalization / Revenue 0.3x 0.77x 1.12x 0.91x 0.38x 0.57x 0.54x 0.48x
EV / Revenue 0.3x 0.77x 1.01x 1.06x 0.78x 0.87x 0.8x 0.73x
EV / EBITDA 3.28x 7.45x 5.66x 8.67x 6.35x 6.88x 5.76x 5.2x
EV / EBIT 9.11x 16.5x 11.5x 15.5x 15.4x 11.9x 8.26x -
EV / FCF 8.74x 6.01x 19.3x -15.9x 23.9x 23.7x 18.7x 12.5x
FCF Yield 11.4% 16.6% 5.17% -6.3% 4.18% 4.23% 5.34% 7.98%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.12 -0.43 1.25 -0.06 0.75 0.6333 1.01 1.39
Distribution rate - - - - - - - -
Net sales 1 1,143 1,255 925.3 885.3 1,268 1,309 1,366 1,543
EBITDA 1 105.6 130 165.1 108.2 154.8 166 190.7 217
EBIT 1 37.98 58.64 81.54 60.39 63.98 95.8 133 -
Net income 1 -79.11 -29.99 87.19 -3.733 46.55 40.1 66.65 85
Net Debt 1 - - -101.6 131.9 495.3 399.8 357 386
Reference price 2 4.91 13.74 15.16 12.64 7.98 12.49 12.49 12.49
Nbr of stocks (in thousands) 70,481 70,468 68,334 63,773 61,173 61,388 - -
Announcement Date 3/9/22 A 3/8/23 A 3/14/24 A 3/13/25 A 3/12/26 A - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.09x0.87x6.88x-.--% 529M
12.93x1.02x6.63x3.01% 44.57B
22.17x2.79x13.74x2% 40.19B
17.25x2.18x11.49x1.74% 14.41B
18.28x3.11x12.59x1.35% 13.81B
-36.6x1.36x15.46x-.--% 12.01B
18.3x0.92x5.96x2.83% 9.84B
35.29x0.84x10.12x-.--% 8.19B
42.1x1.8x15.33x1.21% 8.51B
32.93x4.45x16.48x0.94% 8.07B
Average 18.17x 1.94x 11.47x 1.31% 16.01B
Weighted average by Cap. 16.44x 1.97x 11.12x 1.9%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. MATR Stock
  4. Valuation Mattr Corp.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!